[YINSON] QoQ TTM Result on 30-Apr-2004 [#1]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
28-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
30-Apr-2004 [#1]
Profit Trend
QoQ- 169.69%
YoY- 378.14%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
TTM Result
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Revenue 426,309 335,639 296,079 256,761 190,070 180,876 167,197 86.10%
PBT 12,087 9,134 7,792 5,425 2,160 2,368 1,793 254.79%
Tax -3,937 -2,416 -2,130 -1,466 -692 -1,027 -749 200.79%
NP 8,150 6,718 5,662 3,959 1,468 1,341 1,044 291.08%
-
NP to SH 8,150 6,718 5,662 3,959 1,468 1,341 1,044 291.08%
-
Tax Rate 32.57% 26.45% 27.34% 27.02% 32.04% 43.37% 41.77% -
Total Cost 418,159 328,921 290,417 252,802 188,602 179,535 166,153 84.50%
-
Net Worth 55,153 52,836 51,619 49,405 35,602 19,786 19,826 97.18%
Dividend
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Div 875 534 534 534 534 - - -
Div Payout % 10.74% 7.95% 9.43% 13.49% 36.38% - - -
Equity
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Net Worth 55,153 52,836 51,619 49,405 35,602 19,786 19,826 97.18%
NOSH 43,772 43,775 43,744 43,721 35,602 19,786 19,826 69.14%
Ratio Analysis
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
NP Margin 1.91% 2.00% 1.91% 1.54% 0.77% 0.74% 0.62% -
ROE 14.78% 12.71% 10.97% 8.01% 4.12% 6.78% 5.27% -
Per Share
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 973.91 766.73 676.83 587.26 533.87 914.15 843.29 10.02%
EPS 18.62 15.35 12.94 9.05 4.12 6.78 5.27 131.09%
DPS 2.00 1.22 1.22 1.22 1.50 0.00 0.00 -
NAPS 1.26 1.207 1.18 1.13 1.00 1.00 1.00 16.57%
Adjusted Per Share Value based on latest NOSH - 43,721
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 13.29 10.46 9.23 8.01 5.93 5.64 5.21 86.16%
EPS 0.25 0.21 0.18 0.12 0.05 0.04 0.03 308.40%
DPS 0.03 0.02 0.02 0.02 0.02 0.00 0.00 -
NAPS 0.0172 0.0165 0.0161 0.0154 0.0111 0.0062 0.0062 96.82%
Price Multiplier on Financial Quarter End Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 -
Price 1.35 1.27 1.34 1.30 1.40 1.12 1.73 -
P/RPS 0.14 0.17 0.20 0.22 0.26 0.12 0.21 -23.59%
P/EPS 7.25 8.28 10.35 14.36 33.95 16.53 32.85 -63.31%
EY 13.79 12.08 9.66 6.97 2.95 6.05 3.04 172.77%
DY 1.48 0.96 0.91 0.94 1.07 0.00 0.00 -
P/NAPS 1.07 1.05 1.14 1.15 1.40 1.12 1.73 -27.30%
Price Multiplier on Announcement Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 29/03/05 30/12/04 24/09/04 28/06/04 30/03/04 31/12/03 30/09/03 -
Price 1.25 1.35 1.27 1.35 1.35 1.22 1.65 -
P/RPS 0.13 0.18 0.19 0.23 0.25 0.13 0.20 -24.86%
P/EPS 6.71 8.80 9.81 14.91 32.74 18.00 31.34 -64.04%
EY 14.90 11.37 10.19 6.71 3.05 5.56 3.19 178.12%
DY 1.60 0.90 0.96 0.90 1.11 0.00 0.00 -
P/NAPS 0.99 1.12 1.08 1.19 1.35 1.22 1.65 -28.75%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment